Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.66% first-year return on $175k initial cash invested.
-15.66%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$4,051
Rent
-$2,287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$144k
Closing costs
1%
$7,200
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,051
Total Expenses
$6,338
Mortgage P&I
88%
$3,559
Property Taxes
9%
$356
Home Insurance
6%
$252
HOA
6%
$226
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,013
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Peaceful & Luxurious - Great for Families | $3,157 | $173 | 3 | 2.5 | 1.1 mi |
Valley Ranch / Irving home/ DFW Airport | $6,753 | $370 | 5 | 3.5 | 1.19 mi |
(DISCOUNTED) CENTRALLY LOCATED DALLAS RETREAT | $3,796 | $208 | 3 | 2.5 | 1.2 mi |
Gorgeous 4 bedroom 10 minutes from DFW airport | $5,712 | $313 | 4 | 2.5 | 1.51 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality